Real-time Estimate
Tradegate
12:04:05 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
48.75
EUR
|
-2.89%
|
|
+8.32%
|
+56.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,37,393
|
1,29,504
|
99,691
|
1,52,265
|
1,64,219
|
2,51,076
|
-
|
-
|
Enterprise Value (EV)
1 |
1,42,641
|
1,67,791
|
1,29,454
|
1,79,629
|
1,64,219
|
2,55,636
|
2,23,502
|
2,13,005
|
P/E ratio
|
20.3
x
|
-40.8
x
|
-180
x
|
111
x
|
17.3
x
|
22.9
x
|
19.6
x
|
16.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.85
x
|
7.07
x
|
4.98
x
|
7.6
x
|
3.69
x
|
4.76
x
|
4.13
x
|
3.65
x
|
EV / Revenue
|
4
x
|
9.16
x
|
6.47
x
|
8.96
x
|
3.69
x
|
4.85
x
|
3.68
x
|
3.1
x
|
EV / EBITDA
|
18.2
x
|
101
x
|
100
x
|
83.5
x
|
11.8
x
|
16.5
x
|
12.3
x
|
10.2
x
|
EV / FCF
|
21.9
x
|
65.1
x
|
68
x
|
83.8
x
|
-
|
19
x
|
14.4
x
|
12.6
x
|
FCF Yield
|
4.56%
|
1.54%
|
1.47%
|
1.19%
|
-
|
5.25%
|
6.95%
|
7.95%
|
Price to Book
|
1.4
x
|
1.65
x
|
0.91
x
|
1.37
x
|
-
|
1.9
x
|
1.71
x
|
1.53
x
|
Nbr of stocks (in thousands)
|
5,88,417
|
5,88,417
|
6,37,456
|
6,41,754
|
6,42,550
|
6,46,692
|
-
|
-
|
Reference price
2 |
233.5
|
220.1
|
156.4
|
237.3
|
255.6
|
388.2
|
388.2
|
388.2
|
Announcement Date
|
18/03/20
|
03/03/21
|
23/03/22
|
06/03/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
35,666
|
18,316
|
20,023
|
20,039
|
44,510
|
52,731
|
60,788
|
68,754
|
EBITDA
1 |
7,850
|
1,667
|
1,291
|
2,151
|
13,975
|
15,480
|
18,232
|
20,971
|
EBIT
1 |
5,040
|
-1,423
|
-1,411
|
88
|
11,324
|
12,810
|
15,075
|
17,427
|
Operating Margin
|
14.13%
|
-7.77%
|
-7.05%
|
0.44%
|
25.44%
|
24.29%
|
24.8%
|
25.35%
|
Earnings before Tax (EBT)
1 |
9,087
|
-1,225
|
-471
|
2,635
|
10,680
|
13,093
|
15,663
|
18,090
|
Net income
1 |
7,011
|
-3,247
|
-550
|
1,403
|
9,918
|
11,148
|
13,102
|
15,157
|
Net margin
|
19.66%
|
-17.73%
|
-2.75%
|
7%
|
22.28%
|
21.14%
|
21.55%
|
22.05%
|
EPS
2 |
11.50
|
-5.400
|
-0.8700
|
2.140
|
14.78
|
16.94
|
19.78
|
23.36
|
Free Cash Flow
1 |
6,510
|
2,579
|
1,905
|
2,144
|
-
|
13,427
|
15,533
|
16,926
|
FCF margin
|
18.25%
|
14.08%
|
9.51%
|
10.7%
|
-
|
25.46%
|
25.55%
|
24.62%
|
FCF Conversion (EBITDA)
|
82.93%
|
154.71%
|
147.56%
|
99.67%
|
-
|
86.74%
|
85.2%
|
80.71%
|
FCF Conversion (Net income)
|
92.85%
|
-
|
-
|
152.82%
|
-
|
120.44%
|
118.55%
|
111.67%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/03/20
|
03/03/21
|
23/03/22
|
06/03/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
5,344
|
4,682
|
4,109
|
4,011
|
6,892
|
5,027
|
9,198
|
11,247
|
13,751
|
10,325
|
11,692
|
13,113
|
15,838
|
12,017
|
13,727
|
EBITDA
1 |
537
|
54
|
91
|
355
|
1,419
|
286
|
2,820
|
3,678
|
4,622
|
2,855
|
3,141
|
3,851
|
4,704
|
2,862
|
-
|
EBIT
1 |
-246
|
-704
|
-359
|
-167
|
854
|
-240
|
2,241
|
2,977
|
3,909
|
2,197
|
2,784
|
3,284
|
4,264
|
2,553
|
3,389
|
Operating Margin
|
-4.6%
|
-15.04%
|
-8.74%
|
-4.16%
|
12.39%
|
-4.77%
|
24.36%
|
26.47%
|
28.43%
|
21.28%
|
23.81%
|
25.04%
|
26.92%
|
21.24%
|
24.69%
|
Earnings before Tax (EBT)
1 |
-997
|
-738
|
-816
|
495
|
420
|
2,536
|
3,848
|
974
|
4,468
|
1,390
|
2,842
|
3,397
|
4,393
|
2,584
|
-
|
Net income
1 |
-849
|
-834
|
-989
|
69
|
266
|
2,057
|
3,375
|
631
|
4,615
|
1,297
|
2,422
|
2,757
|
3,654
|
2,081
|
-
|
Net margin
|
-15.89%
|
-17.81%
|
-24.07%
|
1.72%
|
3.86%
|
40.92%
|
36.69%
|
5.61%
|
33.56%
|
12.56%
|
20.71%
|
21.03%
|
23.07%
|
17.32%
|
-
|
EPS
2 |
-1.320
|
-1.290
|
-1.520
|
0.1000
|
0.4100
|
3.120
|
5.020
|
0.9400
|
6.840
|
1.940
|
3.437
|
4.153
|
5.242
|
3.231
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/12/21
|
23/03/22
|
27/06/22
|
21/09/22
|
14/12/22
|
06/03/23
|
07/06/23
|
04/09/23
|
20/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,248
|
38,287
|
29,763
|
27,364
|
-
|
4,560
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
27,573
|
38,070
|
Leverage (Debt/EBITDA)
|
0.6685
x
|
22.97
x
|
23.05
x
|
12.72
x
|
-
|
0.2946
x
|
-
|
-
|
Free Cash Flow
1 |
6,510
|
2,579
|
1,905
|
2,144
|
-
|
13,427
|
15,533
|
16,926
|
ROE (net income / shareholders' equity)
|
6.86%
|
-0.9%
|
1.29%
|
1.26%
|
-
|
9%
|
9.69%
|
9.96%
|
ROA (Net income/ Total Assets)
|
3.38%
|
-0.47%
|
0.72%
|
0.68%
|
-
|
4.73%
|
5.12%
|
5.47%
|
Assets
1 |
2,07,310
|
6,88,902
|
-76,880
|
2,07,852
|
-
|
2,35,788
|
2,55,691
|
2,77,210
|
Book Value Per Share
2 |
166.0
|
134.0
|
171.0
|
174.0
|
-
|
204.0
|
227.0
|
253.0
|
Cash Flow per Share
2 |
11.00
|
5.180
|
3.620
|
5.240
|
-
|
22.40
|
27.40
|
29.10
|
Capex
1 |
823
|
532
|
570
|
497
|
-
|
850
|
911
|
1,098
|
Capex / Sales
|
2.31%
|
2.9%
|
2.85%
|
2.48%
|
-
|
1.61%
|
1.5%
|
1.6%
|
Announcement Date
|
18/03/20
|
03/03/21
|
23/03/22
|
06/03/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
388.2
CNY Average target price
401.6
CNY Spread / Average Target +3.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.61% | 122B | | -25.22% | 15.37B | | +53.59% | 8.04B | | +49.93% | 6.35B | | +17.91% | 3.55B | | +1.13% | 2.92B | | +13.62% | 2.11B | | +3.70% | 2.02B | | -20.81% | 1.44B |
Travel Agents
|